Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Valores Referenciales
Valor UF
Valor Dlar
22,852.67
502.71
Cant.
al
al
(01/07/2013)
(01/07/2013)
Detalle
Camioneta 4 x 4
Planta Osmosis
Herramientas y Equipos
Equipos de Oficina
Equipamiento Cocina
Gastos de Organizacin
Total I
Determinacin Capital de Trabajo
Aporte de los Socios
$ 161,615,424
Inversin Inicial
323,230,848
Capital de Trabajo
-161,615,424
e alcance
Monto
Monto $
V/Util (Aos)
270,000.00 US
135,731,700
32,000.00 US
16,086,720
30,775.80 US
15,471,302
270,526.00 US
135,996,125
19,265.58 US
9,685,000
10
9,866.52 US
4,960,000
5,967.66 US
3,000,000
596.77 US
300,000
1,989.22 US
1,000,000
1,989.22 US
1,000,000
323,230,848
10
Determinacin de Ingresos
Valores Referenciales
Valor UF
22,852.67
al
0.85
0.25
UF
UF
19,424.77
24,280.96
0.9
0.25
UF
UF
20,567.40
25,709.25
Valor Poste 23 KV
Valor Feriado y/o Festivo
1
0.25
UF
UF
19,424.77
24,280.96
Valor Subestacin
100
UF
2,285,267.00
(01/07/2013)
Cantidad
Diaria
Dias
60
1,165,486
30
70
1,439,718
30
Lavado de Postes 23 KV
80
1,553,982
30
Servicios Prestados
Diario
Monto
Mensual
Dias
4
Total Ingresos por Contrato
Mensual
Monto
Anual
Dias
Monto
34,964,585 365
425,402,452
43,191,546 365
525,497,147
46,619,447 365
567,203,269
9,141,068 365
109,692,816
635,189,963
Determinacin de Egresos
Costos Operacionales
Maeriales y/o Insumos Operacionales
Cantidad
4,650.00
531.00
413.00
258.00
1.50
1.50
24.00
Valor
Unitario
488.00
488.00
488.00
1,253.84
450,000.00
70,000.00
80,000.00
Notas:
Notas:
Notas:
Valor
Unitario
1,500,000
1,700,000
1,200,000
1
1
1,200,000
1,200,000
Gastos Generales
Cantidad
1
1
150
Valor
Unitario
1,500,000
37,500
2,000
Depreciacin
Cantidad
1
1
1
1
1
1
1
1
1
Valor Unit.
135,731,700
16,086,720
15,471,302
9,685,000
4,960,000
3,000,000
300,000
1,000,000
1,000,000
Gastos Administrativos
Cantidad
1
1
Valor
Unitario
1
50
1
1
12,500
2,000
500,000
200,000
e Egresos
sumos Operacionales
Detalle
Petroleo Diesel Camin Pitn Remoto (Recorre 124 Km diarios)
Petroleo Diesel Camioneta con Trailler
Petroleo Diesel Camioneta 4 x 2
Agua MTS Cbicos
Mantencin Vehiculo 1 Camin Pitn
Mantencin Vehiculos 2 Camionetas
Implementos de Proteccin Personal
eracional
Cargo
Jefe Brigada
Prevencionista de Riesgos Certificado por Sernageomin
Linieros Mayores
Liniero Chofer con Licencia A-5 y A-4 (nuevas) o A-2 (antigua) para el camin
Liniero Mecnico
Totales Haberes
Seguro de Cesantia de Cargo del Empleador 2,4%
Seguro de Accidente del Trabajo 3,5%
Seguro de Invalidez y Sobrevivencia 1,2%
Total Mano de Obra Operacional
Detalle
Arriendo Instalaciones (oficinas con patio para guardado de Vehculos)
Gastos de Oficina ( 50.000 * 0,75)
Colacin Personal Operativo 6 *25
Total Gastos Generales
Detalle
Camin Internacional 7.400 Ao 2012 lavador para 24 Mts de alcance
Camioneta 4 x 4 con Trailler
Camioneta 4 x 4
Planta Osmosis
Herramientas y Equipos
Equipos de Oficina
Estanque de Combustible 300 Lts.
Equipamiento Cocina
Gastos de Organizacin
Total
Cargo
Ingeniero Civil Electrico
Secretario
Totales Haberes
Monto
Monto
Mensual
Anual
2,269,200
27,230,400
259,128
3,109,536
201,544
2,418,528
323,491
3,881,889
675,000
8,100,000
105,000
1,260,000
1,920,000
23,040,000
5,753,363
69,040,353
Mantencin Vehculo
44,640
18
Mantencin Vehculo
44,640
Mantencin Vehculo
44,640
Monto
Mensual
1,500,000
1,700,000
2,400,000
Monto
Anual
18,000,000
20,400,000
28,800,000
1,200,000
1,200,000
8,000,000
192,000
6,720
96,000
8,294,720
14,400,000
14,400,000
96,000,000
2,304,000
80,640
1,152,000
99,536,640
Monto
Mensual
1,500,000
37,500
300,000
1,837,500
Monto
Anual
18,000,000
450,000
3,600,000
22,050,000
Monto
Depreciacin
7
19,390,243
7
2,298,103
7
2,210,186
10
968,500
3
1,653,333
7
428,571
10
30,000
3
333,333
3
333,333
Total Depreciacin
27,645,603
Vida til
Valor Libro
38,780,485
4,596,205
4,420,372
4,842,500
857,145
150,000
Monto
Mensual
2,000,000
500,000
2,500,000
Ao
2
19,390,243
2,298,103
2,210,186
968,500
1,653,333
428,571
30,000
333,333
333,333
27,645,602
Valor Adq.
Dep. Acum.
135,731,700
96,951,215
16,086,720
11,490,515
15,471,302
11,050,930
9,685,000
4,842,500
3,000,000
2,142,855
300,000
150,000
Monto
Anual
24,000,000
6,000,000
30,000,000
Ao
3
19,390,243
2,298,103
2,210,186
968,500
1,653,333
428,571
30,000
333,333
333,333
27,645,602
Ao
4
19,390,243
2,298,103
2,210,186
968,500
0
428,571
30,000
0
0
25,325,603
V/Desecho
60,000,000
8,000,000
7,000,000
2,000,000
150,000
150,000
77,300,000
60,000
73,729
25,279
2,659,008
12,500
100,000
500,000
200,000
3,471,508
720,000
884,748
303,348
31,908,096
150,000
1,200,000
6,000,000
2,400,000
41,658,096
Ao
5
19,390,243
2,298,103
2,210,186
968,500
0
428,571
30,000
0
0
25,325,603
V/Libro
38,780,485
4,596,205
4,420,372
4,842,500
857,145
150,000
53,646,707
Ao
6
19,390,243
2,298,103
2,210,186
968,500
0
428,571
30,000
0
0
25,325,603
Ao
7
19,390,243
2,298,103
2,210,186
968,500
0
428,571
30,000
0
0
25,325,603
Ao
8
0
0
0
968,500
0
0
30,000
0
0
998,500
Ao
9
0
0
0
968,500
0
0
30,000
0
0
998,500
Ao
10
0
0
0
968,500
0
0
30,000
0
0
998,500
Flujo
tem
Ingresos Operacionales
Lavado de Aislador Tipo Cadena 220 KV
Lavado Subestaciones
Total Ingresos
Valor Desecho
Ao 0
Ao 1
525,497,147
109,692,816
635,189,963
Costos
Materiales y/o Insumos Operacionales
Mano de Obra Operacional
Gasto General Operacional
Depreciacin
Gastos Administrativos
Gastos Financieros
Valor Libro
Utilidad Antes de Impuestos
Impuestos (20%)
Utilidad Despues de Impuestos
262,930,692
69,040,353
99,536,640
22,050,000
27,645,603
41,658,096
3,000,000
372,259,271
74,451,854
297,807,417
Depreciacin
Amortizacin Prstamo
Inversin
Capital de Trabajo
Prestamo
Valor Libro
Flujo de Caja
VAN (15%)
TIR
27,645,603
14,285,714
-323,230,848
-23,230,848
30,000,000
-316,461,696 311,167,306
802,343,962
1
Ao 2
Ao 3
Ao 4
Ao 5
525,497,147
109,692,816
635,189,963
525,497,147
109,692,816
635,189,963
525,497,147
109,692,816
635,189,963
525,497,147
109,692,816
635,189,963
77,300,000
261,502,121
69,040,353
99,536,640
22,050,000
27,645,603
41,658,096
1,571,429
259,930,692
69,040,353
99,536,640
22,050,000
27,645,603
41,658,096
257,610,692
69,040,353
99,536,640
22,050,000
25,325,603
41,658,096
257,610,692
69,040,353
99,536,640
22,050,000
25,325,603
41,658,096
373,687,842
74,737,568
298,950,274
375,259,271
75,051,854
300,207,417
377,579,271
75,515,854
302,063,417
-53,646,707
401,232,564
80,246,513
320,986,051
27,645,603
15,714,286
27,645,603
25,325,603
25,325,603
23,230,848
53,646,707
310,881,591
327,853,020
327,389,020
423,189,209
0
0
0
Utilidad
item
item
Ingresos Operacionales
Lavado de Aislador Tipo Cadena 220 KV
Lavado Subestaciones
Total Ingresos
Valor Desecho
525,497,147
109,692,816
###
Costos
Materiales y/o Insumos Operacionales
Mano de Obra Operacional
Gasto General Operacional
Depreciacin
Gastos Administrativos
Gastos Financieros
Valor Libro
###
69,040,353
99,536,640
22,050,000
27,645,603
41,658,096
16,161,542
###
71819545.7
###
Depreciacin
Amortizacin Prstamo
pr
0
26,472,199
Inversin
-323,230,848
Capital de Trabajo
Prstamo
Valor Libro
161,615,424
$ 161,615,424
Flujo de Caja
###
525,497,147
109,692,816
###
525,497,147
109,692,816
635,189,963
525,497,147
109,692,816
635,189,963
525,497,147
109,692,816
635,189,963
77,300,000
###
69,040,353
99,536,640
22,050,000
27,645,603
41,658,096
13,514,322
270,533,072
69,040,353
99,536,640
22,050,000
27,645,603
41,658,096
10,602,380
265,009,936
69,040,353
99,536,640
22,050,000
25,325,603
41,658,096
7,399,244
261,486,486
69,040,353
99,536,640
22,050,000
25,325,603
41,658,096
3,875,794
-53,646,707
###
364,656,891
370,180,027
373,703,477
72348989.7 72931378.1109685 74036005.3562409 74740695.3260405
###
291,725,512
296,144,021
298,962,781
41,658,096
29,119,420
41,658,096
32,031,362
41,658,096
35,234,498
41,658,096
38,757,948
161,615,424
53,646,707
12,538,676
9,626,734
6,423,598
218,162,279
161,615,424
Monto Prstamo
Tasa Inters
Perodo
Valor Cuota
130,000,000
10%
5
34,293,673
VAN (15%)
TIR
-272,920,660
0%
ii
aporte de los socios
prstamo
kt
323,230,848
$ 161,615,424
$ 161,615,424
$0
Monto Prstamo
Tasa Inters
Perodo
Valor Cuota
161,615,424
10%
5
42,633,742
Ao
Saldo deuda
0
1
2
3
4
5
161,615,424
135,143,225
106,023,804
73,992,442
38,757,944
-5
Amortizacin
26,472,199
29,119,420
32,031,362
35,234,498
38,757,948
Inters
16,161,542
13,514,322
10,602,380
7,399,244
3,875,794
161,615,429 51,553,284
Cuota
Periodo
42,633,742
42,633,742
42,633,742
42,633,742
42,633,742
213,168,709
gastos financieros
Monto Prstamo
Tasa Inters
Periodo
Valor Cuota
$0
10%
PERIODO
(AO)
0
1
2
3
4
5
tem
Ingresos Operacionales
Lavado de Aislador Tipo Cadena 220 KV
Lavado Subestaciones
Total Ingresos
Valor Desecho
Costos
Utilidad Antes de Impuestos
Impuestos (20%)
Utilidad Despues de Impuestos
Inversin
Capital de Trabajo
Prestamo
Valor Libro
Flujo de Caja
Ao 0
Ao 1
525497147
109692816
635189963
Ao 2
525497147
109692816
635189963
262930692
261502121
372259271
373687842
74451854.2
74737568.4
297807416.8 298950273.6
-323230848
-23230848
30000000
802343962
Ao 3
525497147
109692816
635189963
Ao 4
525497147
109692816
635189963
Ao 5
525497147
109692816
635189963
77300000
259930692
257610692
257610692
375259271
377579271
401232564
75051854.2
75515854.2
80246512.8
300207416.8 302063416.8 320986051.2
23230848
53646707
327853019.8 327389019.8 423189209.2